CashFlowRE
Sign in Sign up
359 Lakeview Ave
D Composite 42.5
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +17.6/30.0
  • DSCR +5.5/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.3/10.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$191,900

359 Lakeview Ave · Battle Creek, MI 49015
4 bd · 1.5 ba · 1,651 sqft · SingleFamily public records · 40 Days on market
Built 1920 6,316 sqft lot $116/sqft · 15% above area Est $168k · 15% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

Key facts

  • Centrally located
  • Large closets
  • 6,316 sq ft lot

Tags

SOUGHT-AFTER SCHOOL DISTRICTSCENTRALLY LOCATEDMINUTES FROM SHOPPING CENTERSGENEROUSLY SIZED BEDROOMSLARGE CLOSETSOPEN AND INVITING FEEL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.5-bath single-family listed at $192k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (6.9% below list).
  • Recommended offer: $179k (6.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 5.2% in Battle Creek — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#198 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities C-, crime F.
  • Lakeview School District (Calhoun) (urban): math 28% / reading 40% proficiency, ranked #291 of 540 in MI (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+11.1%/yr); 165 active listings in the ZIP; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Calhoun County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $54k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($186k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 29y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $143k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $178,695 (6.9% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.93%
Cap rate
7.24%
Cash-on-cash
3.37%
DSCR
1.15
GRM
8.9

CMA / ARV

ARV (median comp)
$167,593
List price
$191,900
Delta
14.50%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
258 Surby Ave 0.14mi 4/1.0 1,559 (-6%) 2mo $203,000 $130 80
15 Pioneer St 0.31mi 3/1.0 (-1) 1,697 (+3%) 1mo $235,000 $138 73
116 W Territorial Rd W 0.39mi 4/2.0 1,741 (+6%) 5mo $80,000 $46 67
27 Phelps Ave 0.67mi 4/2.0 1,642 (-0%) 3mo $150,000 $91 64
49 N La Vista Blvd 0.63mi 3/1.0 (-1) 1,660 (+0%) 4mo $205,000 $123 60
50 Pleasant Ave 0.69mi 3/2.0 (-1) 1,644 (-0%) 2mo $165,000 $100 58
32 Golden Ave 0.56mi 3/2.5 (-1) 1,608 (-3%) 4mo $279,000 $174 58
22 N La Vista Blvd 0.55mi 3/2.0 (-1) 1,580 (-4%) 4mo $240,000 $152 57
227 Eldred St 0.62mi 3/2.5 (-1) 1,717 (+4%) 2mo $175,000 $102 54
552 Wentworth Ave 0.28mi 3/2.0 (-1) 1,434 (-13%) 5mo $174,500 $122 54
105 Summer St 0.42mi 4/1.0 1,408 (-15%) 0mo $198,000 $141 53
83 N Lavista Blvd 0.75mi 3/2.0 (-1) 1,780 (+8%) 6mo $163,600 $92 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.78×
Total profit
$-12,055
Equity at exit
$28,613
10-year hold
IRR
8.9%
Equity multiple
1.83×
Total profit
$44,807
Equity at exit
$16,592

Cash invested: $53,732 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 49015

Rents YoY
11.1%
Active inventory
165
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,787 medium interval (Pro) →
Mortgage (P&I)
$1,006
Tax from tax record
$174 /mo · $2,094/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$151

Break-even live

Break-even rent $1,596
Max offer price $191,900
Occupancy floor 87%

Sensitivity live

Price -10% $260 -5% $205 +0% $151 +5% $97 +10% $42
Rent -10% $10 -5% $80 +0% $151 +5% $221 +10% $292
Rate -1.0pp $248 -0.5pp $200 base $151 +0.5pp $101 +1.0pp $51

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$47,975
Closing costs
$5,757
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 24 events

  1. 2026-05-01
    price $191,900 701-char remark
    Show marketing remark (701 chars)

    Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

  2. 2026-05-01
    price $191,900 701-char remark
    Show marketing remark (701 chars)

    Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

  3. 2026-05-01
    price $191,900
    Show marketing remark (701 chars)

    Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

  4. 2026-04-17
    listed $194,900 Active 701-char remark
    Show marketing remark (701 chars)

    Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

  5. 2026-04-17
    listed $194,900 Active 701-char remark
    Show marketing remark (701 chars)

    Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

  6. 2026-04-17
    listed $194,900 Active
    Show marketing remark (701 chars)

    Located in one of the most sought-after school districts in Battle Creek, this centrally located home offers the perfect combination of comfort, space, and convenience. Just minutes from shopping centers, grocery stores, and everyday essentials, the location truly stands out. This spacious property features generously sized bedrooms with large closets--an increasingly rare find--providing both comfort and functionality for today's lifestyle. The layout offers an open and inviting feel, ideal for both everyday living and entertaining. Whether you're looking for a primary residence or a smart investment in a high-demand area, this home presents an exceptional opportunity you don't want to miss.

  7. 2022-01-03
    soldstatus $143,000
  8. 2021-12-21
    soldstatus $143,000 Sold
  9. 2021-12-21
    soldstatus $143,000 Sold
  10. 2021-11-17
    status Pending
  11. 2021-11-17
    status Pending
  12. 2021-11-09
    price $142,000
  13. 2021-11-08
    price $142,000
  14. 2021-10-27
    price $147,000
  15. 2021-10-26
    price $147,000
  16. 2021-10-08
    listed $156,500 Active
  17. 2021-10-08
    listed $156,500 Active
  18. 2021-10-08
    listed $142,000
  19. 2018-02-02
    soldstatus $61,000
  20. 2007-04-25
    soldstatus $98,000
  21. 1997-07-16
    historical
  22. 1997-07-16
    historical
  23. 1997-04-23
    listed $70,000
  24. 1997-04-23
    listed $70,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$2,094 · $174/mo
Projected year-2 tax
$2,525 · $210/mo
Expected delta
+$431/yr (+$36/mo · 20.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,443
− Mortgage interest
−$10,749
− Property taxes
−$2,094
− Insurance
−$960
− Repairs & maintenance
−$1,715
− Management
−$1,715
− Depreciation
−$5,583
Taxable loss
−$1,373
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$329
After-tax cash flow
$2,140/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lakeview School District (Calhoun)
NCES district ID
2620850
Math proficiency
28% ▼ -10.00%
Reading proficiency
40% ▼ -6.00%
Median HH income
$52,353
Composite
29.7/100
National rank
#6455
State rank
#291 of 540 in MI

Livability — Battle Creek

Score
73/100
State rank
#198
US rank
#5031

Category grades

Amenities C- Commute A Cost of living A+ Crime F Employment D- Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Battle Creek, MI
County
Calhoun County · 91,590 people
City population
91,590
Metro
Battle Creek, MI
Population (ZIP)
27,765
Household income
$68,821
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
755.0

Population outlook (Calhoun County) Hauer SSP2

Today (2025)
130,157 people
By 2030
126,691 · -2.7%
By 2040
118,517 · -8.9%
By 2050
109,855 · -15.6%
By 2075
90,486 · -30.5%
By 2100
70,766 · -45.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Two or more races 11% Hispanic / Latino 7% Asian 7% Black 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 4% Lithuanian 4% Romanian 3%
Foreign-born
10% · Philippines, Canada
Languages at home
86% English-only · Other Asian/Pacific 7% Spanish 4% Other Indo-European 1%

Political lean MEDSL · Calhoun

2024 margin
R (+14.1) · D 42.3% · R 56.4% · Other 1.3%
2008→2024 swing
-23.4pp toward R · 2008: 9.4pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+11.1 2016: R+12.5 2012: D+1.6 2008: D+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -116.20%
Current HPI
206.7754
Rent YoY
▲ 11.13%
Metro
Battle Creek, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+174.1% since first listed
24 events — show timeline
  • 2026-05-01 Price Changed $191,900 MiRealSource-MiMLS
  • 2026-05-01 Price Changed $191,900 REALCOMP
  • 2026-05-01 Price Changed $191,900 SW Michigan MLS
  • 2026-04-17 Listed $194,900 SW Michigan MLS
  • 2026-04-17 Listed $194,900 REALCOMP
  • 2026-04-17 Listed $194,900 MiRealSource-MiMLS
  • 2022-01-03 Sold (Public Records) $143,000 Public Records
  • 2021-12-21 Sold (MLS) $143,000 SW Michigan MLS
  • 2021-12-21 Sold (MLS) $143,000 REALCOMP
  • 2021-11-17 Pending SW Michigan MLS
  • 2021-11-17 Pending REALCOMP
  • 2021-11-09 Price Changed $142,000 REALCOMP
  • 2021-11-08 Price Changed $142,000 SW Michigan MLS
  • 2021-10-27 Price Changed $147,000 REALCOMP
  • 2021-10-26 Price Changed $147,000 SW Michigan MLS
  • 2021-10-08 Listed $142,000 MiRealSource-MiMLS
  • 2021-10-08 Listed $156,500 SW Michigan MLS
  • 2021-10-08 Listed $156,500 REALCOMP
  • 2018-02-02 Sold (Public Records) $61,000 Public Records
  • 2007-04-25 Sold (Public Records) $98,000 Public Records
  • 1997-07-16 Listing Removed REALCOMP
  • 1997-07-16 Listing Removed SW Michigan MLS
  • 1997-04-23 Listed $70,000 REALCOMP
  • 1997-04-23 Listed $70,000 SW Michigan MLS

Property tax history

-9.0%/yr

Latest (2025): $2,094 · -25.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…